13.19
Revenue₩B
20.09
20.45
20.55
20.87
21.32
21.36
21.24
21.14
21.68
21.58
14.66
0.24%
0.77%
69
29.47
Revenue growth%
14.98
12.97
13.16
14.47
14.55
13.60
14.35
11.86
12.38
10.03
5.22
12.38
13.38
50
20.11
Gross margin%
21.44
20.46
21.62
20.20
19.45
20.30
21.64
22.63
20.98
22.34
4.85
21.64
21.21
79
26.92
Operating margin%
11.52
11.60
9.02
10.32
10.18
11.75
12.59
10.66
8.87
10.03
8.54
10.66
10.49
95
3.44
Net margin%
26.15
27.59
26.17
27.52
29.62
30.40
31.65
31.16
30.47
27.59
15.90
30.47
28.61
44
27.15
P/E ratio (avg)x
21.02
21.02
23.11
22.29
21.19
19.08
17.43
18.38
19.07
20.85
31.78
19.07
20.94
85
21.65
EV/EBITx
7.370
6.987
7.389
6.979
6.415
6.181
5.316
5.618
5.708
5.994
24.87
5.708
6.298
71
3.84
FCF yield (avg)%
14.90
13.02
15.10
17.37
15.96
16.55
16.67
18.34
15.90
13.96
24.47
16.55
15.93
17
24.68
FCF margin%
3.42
4.71
3.93
3.30
1.56
0.40
2.05
2.57
1.30
0.40
25.99
1.30
2.31
30
1.227
FCF / Net incomex
0.942
0.819
0.890
0.953
0.851
0.808
0.761
0.687
0.615
0.528
0.652
0.687
0.814
82
8.66
ROIC%
36.46
37.74
39.59
40.59
42.41
40.37
38.64
35.85
38.22
39.49
13.72
38.64
39.06
43
26.70
Return on equity%
21.90
19.21
18.61
18.57
17.11
18.54
16.10
14.17
11.43
10.33
4.95
14.17
17.83
69
13.46
Return on assets%
21.22
23.27
21.53
20.25
21.25
18.25
15.48
13.80
13.14
12.11
14.57
13.80
19.25
46
228.99
EPS₩
241.74
263.38
256.86
286.68
286.02
272.42
273.29
290.32
317.39
358.21
250.01
4.60%
4.79%
—
4.01
EPS growth%
7.28
7.17
7.64
10.50
10.45
8.38
5.41
6.42
8.24
8.62
10.39
8.24
7.94
19
720.12
Bookvalue per sh₩
172.79
177.87
182.43
180.02
182.33
178.19
163.05
148.94
157.37
146.87
272.48
(4.23%)
(0.29%)
—
195.52
FCF per share₩
1,197
1,167
1,038
997.21
1,065
976.85
884.07
795.79
709.43
629.79
673.50
(9.97%)
(5.36%)
—
607.01
Dividend per sh₩
551.65
557.09
601.90
611.90
606.52
708.33
836.15
977.44
1,123
1,324
660.81
16.89%
10.37%
—
23.58
Div yield (avg)%
26.33
27.54
30.52
31.59
33.81
33.96
33.46
34.45
31.64
32.32
24.64
33.46
31.98
18
15.25
Payout ratio%
20.37
20.11
22.59
24.07
25.49
23.35
21.00
21.11
22.31
21.23
24.42
21.23
21.77
93
12.73
Shares (diluted)M
12.12
12.30
11.13
10.69
9.601
10.14
10.81
10.63
10.92
11.32
12.57
3.35%
(0.19%)
67
12.29
Buyback yield%
18.21
16.59
18.05
18.88
16.32
16.00
14.79
13.23
15.80
13.12
14.46
14.79
16.16
70
0.698
D/E ratiox
0.652
0.668
0.667
0.653
0.643
0.704
0.799
0.825
0.763
0.807
1.064
0.799
0.686
20
13.42
Enterprise value₩B
5.412
5.843
5.785
6.551
6.922
6.544
6.200
5.751
6.390
5.998
25.76
(2.83%)
0.71%
60
25.74
LT debt₩B
11.92
12.34
13.34
15.66
18.17
17.75
20.38
21.36
21.89
23.35
1.910
5.14%
8.04%
24
Revenue
₩21.58B
0.77%
1.00×
Cost of revenue
₩14.76B
0.62%
0.99×
Operating expenses
₩2.633B
0.75%
1.00×